Highlights

[KIMLUN] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [KIMLUN]: KIMLUN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     40.33%    YoY -     66.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 364,977 481,150 580,629 639,315 448,675 446,144 300,155 3.31%
  YoY % -24.14% -17.13% -9.18% 42.49% 0.57% 48.64% -
  Horiz. % 121.60% 160.30% 193.44% 212.99% 149.48% 148.64% 100.00%
PBT 39,817 53,760 40,044 36,192 20,960 33,736 28,865 5.50%
  YoY % -25.94% 34.25% 10.64% 72.67% -37.87% 16.88% -
  Horiz. % 137.94% 186.25% 138.73% 125.38% 72.61% 116.88% 100.00%
Tax -9,638 -12,536 -10,344 -9,573 -5,086 -8,418 -7,606 4.02%
  YoY % 23.12% -21.19% -8.05% -88.22% 39.58% -10.68% -
  Horiz. % 126.72% 164.82% 136.00% 125.86% 66.87% 110.68% 100.00%
NP 30,179 41,224 29,700 26,619 15,874 25,318 21,259 6.01%
  YoY % -26.79% 38.80% 11.57% 67.69% -37.30% 19.09% -
  Horiz. % 141.96% 193.91% 139.71% 125.21% 74.67% 119.09% 100.00%
NP to SH 30,176 41,224 29,700 26,619 15,987 25,358 21,260 6.01%
  YoY % -26.80% 38.80% 11.57% 66.50% -36.95% 19.28% -
  Horiz. % 141.94% 193.90% 139.70% 125.21% 75.20% 119.28% 100.00%
Tax Rate 24.21 % 23.32 % 25.83 % 26.45 % 24.27 % 24.95 % 26.35 % -1.40%
  YoY % 3.82% -9.72% -2.34% 8.98% -2.73% -5.31% -
  Horiz. % 91.88% 88.50% 98.03% 100.38% 92.11% 94.69% 100.00%
Total Cost 334,798 439,926 550,929 612,696 432,801 420,826 278,896 3.09%
  YoY % -23.90% -20.15% -10.08% 41.57% 2.85% 50.89% -
  Horiz. % 120.04% 157.74% 197.54% 219.69% 155.18% 150.89% 100.00%
Net Worth 549,029 483,390 418,836 362,605 279,327 246,260 199,335 18.38%
  YoY % 13.58% 15.41% 15.51% 29.81% 13.43% 23.54% -
  Horiz. % 275.43% 242.50% 210.12% 181.91% 140.13% 123.54% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 4,581 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 21.55 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 549,029 483,390 418,836 362,605 279,327 246,260 199,335 18.38%
  YoY % 13.58% 15.41% 15.51% 29.81% 13.43% 23.54% -
  Horiz. % 275.43% 242.50% 210.12% 181.91% 140.13% 123.54% 100.00%
NOSH 310,133 300,466 300,607 285,381 240,406 236,108 229,094 5.17%
  YoY % 3.22% -0.05% 5.34% 18.71% 1.82% 3.06% -
  Horiz. % 135.37% 131.15% 131.22% 124.57% 104.94% 103.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.27 % 8.57 % 5.12 % 4.16 % 3.54 % 5.67 % 7.08 % 2.62%
  YoY % -3.50% 67.38% 23.08% 17.51% -37.57% -19.92% -
  Horiz. % 116.81% 121.05% 72.32% 58.76% 50.00% 80.08% 100.00%
ROE 5.50 % 8.53 % 7.09 % 7.34 % 5.72 % 10.30 % 10.67 % -10.45%
  YoY % -35.52% 20.31% -3.41% 28.32% -44.47% -3.47% -
  Horiz. % 51.55% 79.94% 66.45% 68.79% 53.61% 96.53% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 117.68 160.13 193.15 224.02 186.63 188.96 131.02 -1.77%
  YoY % -26.51% -17.10% -13.78% 20.03% -1.23% 44.22% -
  Horiz. % 89.82% 122.22% 147.42% 170.98% 142.44% 144.22% 100.00%
EPS 9.73 13.72 9.88 9.32 6.65 10.74 9.28 0.79%
  YoY % -29.08% 38.87% 6.01% 40.15% -38.08% 15.73% -
  Horiz. % 104.85% 147.84% 106.47% 100.43% 71.66% 115.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7703 1.6088 1.3933 1.2706 1.1619 1.0430 0.8701 12.56%
  YoY % 10.04% 15.47% 9.66% 9.36% 11.40% 19.87% -
  Horiz. % 203.46% 184.90% 160.13% 146.03% 133.54% 119.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 339,820
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 107.40 141.59 170.86 188.13 132.03 131.29 88.33 3.31%
  YoY % -24.15% -17.13% -9.18% 42.49% 0.56% 48.64% -
  Horiz. % 121.59% 160.30% 193.43% 212.99% 149.47% 148.64% 100.00%
EPS 8.88 12.13 8.74 7.83 4.70 7.46 6.26 5.99%
  YoY % -26.79% 38.79% 11.62% 66.60% -37.00% 19.17% -
  Horiz. % 141.85% 193.77% 139.62% 125.08% 75.08% 119.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6156 1.4225 1.2325 1.0670 0.8220 0.7247 0.5866 18.38%
  YoY % 13.57% 15.42% 15.51% 29.81% 13.43% 23.54% -
  Horiz. % 275.42% 242.50% 210.11% 181.90% 140.13% 123.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.2700 1.8100 1.3000 1.5800 2.0600 1.5100 1.8100 -
P/RPS 1.93 1.13 0.67 0.71 1.10 0.80 1.38 5.74%
  YoY % 70.80% 68.66% -5.63% -35.45% 37.50% -42.03% -
  Horiz. % 139.86% 81.88% 48.55% 51.45% 79.71% 57.97% 100.00%
P/EPS 23.33 13.19 13.16 16.94 30.98 14.06 19.50 3.03%
  YoY % 76.88% 0.23% -22.31% -45.32% 120.34% -27.90% -
  Horiz. % 119.64% 67.64% 67.49% 86.87% 158.87% 72.10% 100.00%
EY 4.29 7.58 7.60 5.90 3.23 7.11 5.13 -2.93%
  YoY % -43.40% -0.26% 28.81% 82.66% -54.57% 38.60% -
  Horiz. % 83.63% 147.76% 148.15% 115.01% 62.96% 138.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.28 1.13 0.93 1.24 1.77 1.45 2.08 -7.77%
  YoY % 13.27% 21.51% -25.00% -29.94% 22.07% -30.29% -
  Horiz. % 61.54% 54.33% 44.71% 59.62% 85.10% 69.71% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 2.1600 1.8200 1.0900 1.5600 1.8600 1.4000 1.4400 -
P/RPS 1.84 1.14 0.56 0.70 1.00 0.74 1.10 8.94%
  YoY % 61.40% 103.57% -20.00% -30.00% 35.14% -32.73% -
  Horiz. % 167.27% 103.64% 50.91% 63.64% 90.91% 67.27% 100.00%
P/EPS 22.20 13.27 11.03 16.72 27.97 13.04 15.52 6.14%
  YoY % 67.29% 20.31% -34.03% -40.22% 114.49% -15.98% -
  Horiz. % 143.04% 85.50% 71.07% 107.73% 180.22% 84.02% 100.00%
EY 4.50 7.54 9.06 5.98 3.58 7.67 6.44 -5.79%
  YoY % -40.32% -16.78% 51.51% 67.04% -53.32% 19.10% -
  Horiz. % 69.88% 117.08% 140.68% 92.86% 55.59% 119.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.22 1.13 0.78 1.23 1.60 1.34 1.65 -4.90%
  YoY % 7.96% 44.87% -36.59% -23.12% 19.40% -18.79% -
  Horiz. % 73.94% 68.48% 47.27% 74.55% 96.97% 81.21% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers